Ignite Ltd
ASX:IGN
Balance Sheet
Balance Sheet Decomposition
Ignite Ltd
Ignite Ltd
Balance Sheet
Ignite Ltd
| Jun-2002 | Jun-2003 | Jun-2004 | Jun-2005 | Jun-2006 | Jun-2007 | Jun-2008 | Jun-2009 | Jun-2010 | Jun-2011 | Jun-2012 | Jun-2013 | Jun-2014 | Jun-2015 | Jun-2016 | Jun-2017 | Jun-2018 | Jun-2019 | Jun-2020 | Jun-2021 | Jun-2022 | Jun-2023 | Jun-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
3
|
2
|
3
|
7
|
4
|
3
|
4
|
3
|
1
|
2
|
1
|
1
|
3
|
1
|
1
|
2
|
3
|
1
|
0
|
0
|
0
|
0
|
4
|
5
|
|
| Cash |
3
|
2
|
3
|
7
|
4
|
3
|
4
|
3
|
1
|
2
|
1
|
1
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
5
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
3
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
26
|
24
|
33
|
35
|
49
|
50
|
63
|
50
|
55
|
53
|
60
|
50
|
48
|
43
|
39
|
31
|
24
|
22
|
13
|
13
|
13
|
11
|
9
|
8
|
|
| Accounts Receivables |
18
|
19
|
26
|
24
|
38
|
32
|
49
|
37
|
40
|
45
|
49
|
37
|
41
|
43
|
39
|
31
|
24
|
22
|
13
|
13
|
13
|
11
|
9
|
8
|
|
| Other Receivables |
8
|
5
|
7
|
11
|
11
|
18
|
14
|
13
|
15
|
8
|
11
|
13
|
7
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Assets |
1
|
1
|
1
|
2
|
3
|
3
|
3
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Current Assets |
30
|
28
|
37
|
45
|
55
|
56
|
69
|
53
|
57
|
58
|
61
|
51
|
51
|
44
|
41
|
33
|
27
|
24
|
13
|
13
|
13
|
11
|
13
|
13
|
|
| PP&E Net |
3
|
2
|
2
|
2
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
3
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
0
|
1
|
1
|
0
|
0
|
|
| PP&E Gross |
3
|
2
|
2
|
2
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
3
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Accumulated Depreciation |
4
|
5
|
6
|
6
|
7
|
9
|
10
|
10
|
8
|
8
|
7
|
6
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Intangible Assets |
22
|
22
|
25
|
27
|
1
|
1
|
0
|
0
|
1
|
1
|
1
|
3
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Goodwill |
8
|
8
|
9
|
11
|
56
|
62
|
77
|
67
|
68
|
52
|
41
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
3
|
2
|
2
|
2
|
3
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Assets |
8
|
8
|
9
|
11
|
56
|
62
|
77
|
67
|
68
|
52
|
41
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
63
N/A
|
60
-6%
|
73
+23%
|
84
+15%
|
115
+37%
|
121
+5%
|
149
+23%
|
125
-16%
|
129
+4%
|
116
-11%
|
108
-6%
|
58
-46%
|
59
+2%
|
47
-20%
|
43
-9%
|
35
-18%
|
28
-20%
|
24
-12%
|
14
-43%
|
13
-4%
|
14
+6%
|
12
-16%
|
13
+10%
|
13
+2%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
11
|
12
|
18
|
20
|
26
|
27
|
27
|
21
|
21
|
22
|
24
|
18
|
21
|
17
|
18
|
13
|
11
|
8
|
8
|
6
|
5
|
5
|
4
|
4
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
3
|
17
|
16
|
2
|
1
|
3
|
1
|
0
|
0
|
2
|
3
|
1
|
6
|
1
|
1
|
2
|
2
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
10
|
3
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Liabilities |
2
|
1
|
6
|
6
|
17
|
6
|
11
|
1
|
1
|
2
|
2
|
2
|
0
|
2
|
2
|
1
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
|
| Total Current Liabilities |
23
|
17
|
27
|
26
|
43
|
36
|
55
|
38
|
24
|
24
|
29
|
21
|
23
|
20
|
21
|
18
|
13
|
15
|
10
|
8
|
8
|
8
|
5
|
5
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
2
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Liabilities |
24
N/A
|
17
-28%
|
27
+60%
|
26
-3%
|
44
+67%
|
37
-16%
|
56
+53%
|
39
-30%
|
25
-35%
|
25
+0%
|
30
+16%
|
21
-28%
|
24
+13%
|
23
-5%
|
22
-1%
|
18
-17%
|
14
-25%
|
16
+12%
|
11
-30%
|
8
-27%
|
9
+14%
|
8
-8%
|
5
-35%
|
5
-9%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
33
|
34
|
36
|
45
|
54
|
63
|
72
|
75
|
90
|
91
|
92
|
84
|
84
|
84
|
84
|
84
|
84
|
84
|
84
|
84
|
84
|
84
|
37
|
37
|
|
| Retained Earnings |
6
|
9
|
10
|
12
|
18
|
21
|
23
|
12
|
15
|
1
|
11
|
45
|
47
|
59
|
63
|
67
|
69
|
75
|
81
|
78
|
79
|
80
|
29
|
29
|
|
| Other Equity |
0
|
0
|
0
|
1
|
0
|
1
|
1
|
0
|
0
|
2
|
2
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
40
N/A
|
43
+8%
|
46
+9%
|
58
+25%
|
72
+23%
|
85
+18%
|
93
+10%
|
86
-8%
|
104
+21%
|
90
-13%
|
79
-13%
|
37
-53%
|
36
-4%
|
25
-31%
|
21
-16%
|
17
-19%
|
14
-15%
|
9
-37%
|
3
-67%
|
5
+83%
|
5
-6%
|
3
-30%
|
8
+120%
|
9
+11%
|
|
| Total Liabilities & Equity |
63
N/A
|
60
-6%
|
73
+23%
|
84
+15%
|
115
+37%
|
121
+5%
|
149
+23%
|
125
-16%
|
129
+4%
|
116
-11%
|
108
-6%
|
58
-46%
|
59
+2%
|
47
-20%
|
43
-9%
|
35
-18%
|
28
-20%
|
24
-12%
|
14
-43%
|
13
-4%
|
14
+6%
|
12
-16%
|
13
+10%
|
13
+2%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
39
|
39
|
41
|
48
|
52
|
56
|
60
|
61
|
86
|
88
|
89
|
90
|
90
|
90
|
90
|
90
|
90
|
90
|
90
|
90
|
10
|
10
|
16
|
16
|
|